Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $10K |
| Matchday Revenue | $0 |
| Sponsorship | $143K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $1.6M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $16.5M |
| Staff Wages | $43K |
| Transfer Amortization | $37K |
| Debt Interest | $2.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $228K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$4.4M |
$18.8M |
$-14.4M |
$-207.2M |
| May 2028 |
$325K |
$16.9M |
$-16.6M |
$-192.8M |
| Apr 2028 |
$922K |
$28.7M |
$-27.8M |
$-176.3M |
| Mar 2028 |
$815K |
$17.6M |
$-16.8M |
$-148.5M |
| Feb 2028 |
$927K |
$28.8M |
$-27.9M |
$-131.8M |
| Jan 2028 |
$582K |
$23.1M |
$-22.5M |
$-103.9M |
| Dec 2027 |
$650K |
$28.4M |
$-27.7M |
$-81.4M |
| Nov 2027 |
$439K |
$24.4M |
$-23.9M |
$-53.8M |
| Oct 2027 |
$562K |
$22.7M |
$-22.2M |
$-29.9M |
| Sep 2027 |
$208K |
$20.2M |
$-20.0M |
$-7.7M |
| Aug 2027 |
$4.2M |
$15.7M |
$-11.5M |
$12.2M |
| Jul 2027 |
$1.8M |
$13.8M |
$-12.0M |
$23.6M |